Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $142k initial cash invested.
-7.5%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$3,754
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,893
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,754
Total Expenses
$4,640
Mortgage P&I
77%
$2,879
Property Taxes
7%
$273
Home Insurance
6%
$212
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413